Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.33% first-year return on $31,395 initial cash invested.
-2.33%
Cash On Cash
6.58%
Cap Rate
1
DSCR
$1,258
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,258 income − $1,319 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,395
Downpayment
20%
$29,900
Closing costs
1%
$1,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,258
Total Expenses
$1,319
Mortgage P&I
65%
$818
Property Taxes
10%
$122
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0